36.82
Revenue€M
42.50
42.91
43.21
42.81
43.14
44.71
44.82
45.91
47.53
49.08
41.12
2.61%
1.70%
58
27.62
Revenue growth%
29.54
26.92
27.62
25.84
23.25
24.62
25.39
28.17
29.50
30.37
18.10
28.17
27.27
45
7.69
Gross margin%
13.22
15.29
14.23
15.09
14.66
15.27
16.93
16.52
16.82
14.53
28.88
16.52
15.18
41
5.04
Operating margin%
14.34
12.53
14.93
12.41
14.23
17.22
16.01
15.22
17.88
18.59
6.53
17.22
15.07
30
17.15
Net margin%
33.19
34.20
34.69
34.30
35.33
37.06
36.46
37.66
38.44
41.05
8.19
37.66
35.90
90
31.85
P/E ratio (avg)x
5.199
4.639
4.123
3.838
3.555
3.673
3.486
3.162
3.084
3.337
20.29
3.337
3.614
29
9.209
EV/EBITx
12.47
11.11
10.22
10.33
9.659
10.09
8.585
9.081
9.031
8.495
25.43
9.031
9.876
6
4.37
FCF yield (avg)%
21.64
22.10
20.47
21.40
23.03
22.72
21.13
20.01
22.69
22.25
14.21
22.25
21.87
22
28.13
FCF margin%
0.56
0.40
0.40
0.40
0.40
0.92
2.61
0.40
2.39
4.81
16.51
2.39
0.48
80
1.531
FCF / Net incomex
1.149
1.091
1.177
1.218
1.179
1.121
1.197
1.210
1.312
1.375
1.389
1.210
1.188
7
10.72
ROIC%
13.47
15.05
13.57
14.71
17.64
18.94
21.39
22.42
20.20
22.23
11.80
21.39
18.29
47
27.57
Return on equity%
14.67
14.16
12.61
11.60
11.17
11.51
11.62
10.85
7.92
7.52
2.06
10.85
11.55
92
28.86
Return on assets%
20.98
20.24
22.14
22.10
25.01
25.32
27.65
28.97
26.40
27.25
13.91
27.25
25.16
64
3.30
EPS€
10.66
12.69
12.76
13.16
12.76
14.13
15.77
16.64
18.48
18.62
3.65
7.86%
7.65%
—
29.74
EPS growth%
29.66
29.65
28.86
28.57
28.94
28.50
27.37
29.23
29.90
28.11
16.34
28.50
28.90
53
1.48
Bookvalue per sh€
3.19
3.74
4.02
4.28
4.87
5.31
5.10
5.19
5.61
5.41
3.75
2.13%
5.00%
—
6.16
FCF per share€
8.95
9.80
9.12
8.51
9.60
10.77
10.23
10.63
10.46
10.77
5.30
2.33%
2.85%
—
5.13
Dividend per sh€
6.77
6.32
6.57
7.02
7.28
7.18
7.71
8.70
9.67
9.19
6.49
4.77%
3.81%
—
26.40
Div yield (avg)%
4.59
7.06
5.47
5.93
4.24
4.00
2.55
5.00
5.20
7.38
24.55
5.00
5.10
35
8.69
Payout ratio%
3.77
2.47
3.71
5.22
5.62
5.52
4.70
2.74
1.58
0.40
13.18
2.74
3.74
72
5.973
Shares (diluted)M
5.052
5.061
4.639
4.619
4.645
4.459
4.200
4.103
4.532
4.888
6.147
1.02%
(1.47%)
70
22.98
Buyback yield%
19.47
17.57
15.59
13.85
13.27
10.55
8.90
7.93
7.04
6.94
26.38
7.93
11.91
46
0.811
D/E ratiox
0.197
0.219
0.218
0.213
0.233
0.269
0.258
0.283
0.294
0.299
0.312
0.283
0.246
43
13.58
Enterprise value€M
61.05
59.97
58.10
61.97
61.15
61.74
62.65
69.09
63.23
65.96
12.00
1.53%
1.10%
19
12.54
LT debt€M
52.87
49.58
52.18
51.35
47.95
41.57
36.51
36.97
37.31
40.54
51.45
(3.30%)
(2.96%)
36
Revenue
€49.08M
1.70%
1.00×
Cost of revenue
€34.35M
1.70%
1.00×
Operating expenses
€8.279M
1.86%
1.02×
Spread over hurdle
(5.73%)